Kinder Morgan Reports Fourth Quarter 2023 Financial Results
- The company's cash dividend for the fourth quarter of 2024 is a 2% increase over the fourth quarter of 2022.
- KMI's executive chairman emphasizes the company's strong balance sheet and commitment to returning value to shareholders.
- The company has made strategic investments in the energy transition, with a focus on lower-carbon energy investments.
- KMI's preliminary budget for 2024 forecasts an increase in EPS, DCF per share, and Adjusted EBITDA compared to 2023.
- Fourth quarter earnings per share (EPS) and distributable cash flow (DCF) per share have decreased by 10% and 4% respectively, compared to the fourth quarter of 2022.
- Net income attributable to KMI and adjusted earnings for the quarter have also decreased compared to the fourth quarter of 2022.
- The company's DCF for the full year of 2023 has decreased from the comparable period in 2022.
Insights
The announcement by Kinder Morgan, Inc. (KMI) regarding its increased dividend, along with a detailed financial performance report and outlook for 2024, provides several key takeaways for investors and market analysts. The incremental dividend hike from $0.2825 per share to an annualized $1.13 reflects a modest yet positive signal of the company's commitment to shareholder returns. Moreover, the reported earnings per share (EPS) and distributable cash flow (DCF) show a decline from the previous year, indicating potential challenges in operational efficiency or market conditions.
Particularly noteworthy is the impact of increased interest expenses on KMI's financials, which aligns with broader market trends of rising interest rates. The acquisition of STX Midstream for $1.8 billion, which has been factored into the 2024 financial guidance, suggests strategic growth in KMI's asset portfolio. The projected Net Debt-to-Adjusted EBITDA ratio of 4.2 times, remaining stable even after the acquisition, implies a managed leverage situation. However, this ratio should be monitored as it compares to industry norms and credit risk assessments.
Investors should also consider the implications of KMI's capital allocation strategy, which emphasizes high return thresholds and conservative assumptions. The focus on energy transition investments, with nearly 80% of the project backlog dedicated to lower-carbon energy, aligns with the industry's shift towards sustainable energy sources. This strategic positioning may offer long-term benefits as the energy sector evolves, though it also comes with execution risks and the need for careful monitoring of project returns and regulatory developments.
Kinder Morgan's emphasis on stable, fee-based assets within the energy infrastructure space is a strategic move that resonates with the current demand for energy security and reliability. The company's ability to generate substantial cash flow, as reflected in the net income of $2.4 billion and Adjusted EBITDA of $7.6 billion for the year, underscores its operational strength in a volatile commodity price environment.
The integration of STX Midstream assets into KMI's Texas Intrastate system is significant, as it enhances the company's position in serving the Gulf Coast and Mexico demand markets. This acquisition is in line with the industry's pivot towards natural gas, which is viewed as a transitional fuel in the shift to a lower-carbon economy. The company's focus on expansion projects, particularly in the Natural Gas Pipelines segment, is expected to cater to the increasing demand for natural gas, especially in the context of LNG exports and industrial use.
However, the reported decline in contributions from the Natural Gas Pipelines and CO2 business segments indicates potential areas of concern that may need to be addressed to ensure sustained growth. The forward-looking statements regarding commodity price sensitivities and the unchanged dividend expectations for 2024, despite the current lower commodity prices, suggest confidence in the company's resilience and hedging strategies. Energy market participants should closely monitor these factors, as they could influence KMI's performance in the face of commodity price fluctuations.
Kinder Morgan's strategic investments in the energy transition, including renewable natural gas (RNG), renewable diesel (RD) and carbon capture and sequestration (CCS), indicate an alignment with global efforts to reduce carbon emissions. The company's project backlog's focus on lower-carbon energy investments is a proactive approach to the increasing regulatory pressures and market demand for sustainable energy solutions.
The operationalization of the Prairie View landfill RNG facility, alongside other similar projects, expands KMI's RNG generation capacity, contributing to the reduction of greenhouse gas emissions. This move not only positions KMI favorably in the context of environmental, social and governance (ESG) criteria but also opens up avenues for potential tax credits and incentives associated with renewable energy production.
Moreover, the company's investment in RD throughput and storage capacity in California, a state with stringent environmental regulations and a high demand for cleaner fuels, reflects a strategic market entry that could provide competitive advantages. As environmental policies continue to evolve, KMI's proactive approach in this arena could yield long-term benefits, although it must navigate the complexities of project execution and the uncertain trajectory of environmental regulations.
Raises 2024 Financial Guidance to Include Acquisition;
Approves Cash Dividend of
The company is reporting:
-
Fourth quarter earnings per share (EPS) of
and distributable cash flow (DCF) per share of$0.27 , down$0.52 10% and4% , respectively, compared to the fourth quarter of 2022. -
Net income attributable to KMI of
, compared to$594 million in the fourth quarter of 2022.$670 million -
DCF of
compared to$1,171 million in the fourth quarter of 2022.$1,217 million -
Adjusted Earnings of
for the quarter versus$633 million in the fourth quarter of 2022.$708 million
The decreases versus fourth quarter 2022 are largely related to increased interest expense which was anticipated in the company’s 2023 budget guidance. The company finished the year slightly behind its budget primarily due to lower commodity prices.
KMI ended the quarter with a Net Debt-to-Adjusted EBITDA ratio of 4.2, even with its
“As we continue to implement a business model that relies on stable, fee-based assets in the energy infrastructure space, we generated substantial cash in 2023, with net income of
“The company consistently exercises disciplined capital allocation based on conservative assumptions with high return thresholds while maintaining a strong balance sheet. At the same time, we are making prudent investments in the energy transition,” continued Kinder.
“Our commitment to returning value to shareholders is unwavering, as we have internally funded capital projects and pay a healthy and growing dividend with robust coverage of
“This quarter we expeditiously closed a major acquisition of STX Midstream for
“Our Products Pipelines business segment completed two projects that added 17,500 barrels per day (Bbl/d) of renewable diesel (RD) throughput capacity in
“Financial contributions from the Products Pipelines business segment and our Terminals business segment were up relative to the fourth quarter of 2022, while the Natural Gas Pipelines and our CO2 business segments were down by a similar amount. EPS and DCF per share for the quarter were down compared to the fourth quarter of 2022 due to higher interest expense. Both EPS and DCF per share benefited from share repurchases.
“KMI’s balance sheet is strong, as we ended the year with a Net Debt-to-Adjusted EBITDA ratio of 4.2 times. This is especially noteworthy given that we executed approximately
“Our project backlog at the end of the fourth quarter was
“While continuing our strong emphasis on our core businesses, we are also devoting nearly
For the full year of 2023, the company reported net income attributable to KMI of
2024 Outlook
For 2024, KMI’s preliminary budget published on December 4, 2023 forecasted, among other metrics, EPS of
The preliminary and final budgets assume average annual prices for West Texas Intermediate (WTI) crude oil and Henry Hub natural gas of
“While current prices are lower, we did not update commodity prices in our final guidance given their potential to change over the next year. However, using our disclosed sensitivities even at current prices, we would still expect strong growth over 2023, given our relatively modest commodity exposure. For example, at a WTI crude oil price of
This press release includes Adjusted Earnings and DCF, in each case in the aggregate and per share, Adjusted Segment EBDA, Adjusted EBITDA, Net Debt, FCF (free cash flow), and Project EBITDA, all of which are non-GAAP financial measures. For descriptions of these non-GAAP financial measures and reconciliations to the most comparable measures prepared in accordance with generally accepted accounting principles, please see “Non-GAAP Financial Measures” and the tables accompanying our preliminary financial statements.
Overview of Business Segments
“The Natural Gas Pipelines business segment’s financial performance was down slightly across most of the network in the fourth quarter of 2023 relative to the fourth quarter of 2022, primarily as a result of milder winter weather in 2023,” said KMI President Tom Martin.
“Natural gas transport volumes were up
“Contributions from the Products Pipelines business segment were up compared to the fourth quarter of 2022 due to higher rates on existing assets and contributions from new capital projects. Total refined products volumes were up slightly compared to the fourth quarter of 2022. Crude and condensate volumes were also up
“Terminals business segment earnings were up compared to the fourth quarter of 2022. Earnings from our Jones Act tanker business were higher compared to the prior year period on higher average charter rates. The fleet remains fully contracted under term charter agreements. Contributions from our liquids terminals were up versus the prior year period, benefiting from expansion projects placed in service, improving tank lease rates at our
“CO2 business segment earnings were down compared to the fourth quarter of 2022, primarily due to lower crude oil and CO2 volumes, as well as lower realized natural gas liquids (NGL) and CO2 prices, partially offset by contributions from the RNG business in our Energy Transition Ventures group. Our realized weighted average NGL price for the quarter was down
Other News
Corporate
-
During the fourth quarter, KMI repurchased approximately 8.1 million shares for approximately
at an average price of$132 million per share. Throughout 2023, KMI repurchased approximately 31.5 million shares for approximately$16.37 at an average price of$522 million per share, leaving approximately$16.56 remaining in the board approved share repurchase program.$1.5 billion
Natural Gas Pipelines
-
On December 28, 2023, KMI closed on its
acquisition of NextEra Energy Partners’$1.81 5 billionSouth Texas assets (STX Midstream), which includes a set of integrated, large diameter high pressure natural gas pipeline systems that connect the Eagle Ford basin to growingMexico and Gulf Coast demand markets. These pipeline systems include Eagle Ford Midstream, a90% interest in the NET Mexico pipeline and a50% interest inDos Caminos , LLC. The portfolio of assets is highly contracted, with an average contract length of over 8 years. Approximately75% of the business is supported by take-or-pay contracts. -
On November 1, 2023, Kinder Morgan Tejas Pipeline (Tejas) placed in service its project to expand its Eagle Ford natural gas transportation system to deliver nearly 2 Bcf/d of Eagle Ford production to Gulf Coast markets. As part of the approximately
project, Tejas constructed an approximately 67-mile, 42-inch pipeline from KMI’s existing Kinder Morgan Texas Pipeline (KMTP) compressor station near$232 million Freer, Texas to the Tejas pipeline system nearSinton, Texas . -
The PHP Expansion project was placed in service on December 1, 2023, and expanded PHP’s capacity by approximately 550 million cubic feet per day (MMcf/d) to increase natural gas deliveries from the Permian to
U.S. Gulf Coast markets. PHP is jointly owned by subsidiaries of KMI, Kinetik Holdings Inc. and Exxon Mobil Corporation. KMI is the operator of PHP. -
Construction is nearly complete on KMI’s project to expand the working gas storage capacity at its Markham Storage facility (
Markham ) inMatagorda County along the Texas Gulf Coast. The project involves adding an additional cavern atMarkham to provide more than 6 Bcf of incremental working gas storage capacity and 650 MMcf/d of incremental withdrawal capacity on KMI’s extensiveTexas intrastate system. Shippers have subscribed to most of the available capacity under long-term agreements. Partial commercial service began November 1, 2023, with full commercial service expected in June 2024. -
Construction activities are underway for Tejas’ approximately
$97 million South Texas to Houston Market expansion project. The project will add compression on Tejas’ mainline to increase natural gas deliveries by approximately 0.35 Bcf/d toHouston markets. The target in-service date is the third quarter of 2024. -
Construction has begun on an approximately
expansion of the KMTP system to provide transportation services, including treating, for Kimmeridge Texas Gas and other third parties. The expansion project, supported by a long-term contract, is designed to deliver up to 500 MMcf/d of Eagle Ford natural gas supply to markets along the Texas Gulf Coast and$180 million Mexico through a new approximately 30-mile, 30-inch pipeline. The project is currently expected to be placed in service in November 2024. -
Construction on TGP’s approximately
East 300 Upgrade project was completed. It was placed in partial service on November 1, with full service available on November 16. TGP has entered into a long-term, binding agreement with Con Edison for the 115 MMcf/d of capacity.$267 million -
Construction is ongoing for TGP’s phase 1 of the Evangeline Pass project. Construction is expected to begin on TGP’s and Southern Natural Gas Company’s (SNG) portions of phase 2 in the first quarter of 2024. The two-phase
project involves modifications and enhancements to portions of the TGP and SNG systems in$672 million Mississippi andLouisiana , which will result in the delivery of approximately 2 Bcf/d of natural gas to Venture Global’s proposed Plaquemines LNG facility. The expected in-service dates for each phase will be aligned with Venture Global’s in-service dates. - The first of two Wyoming Interstate Company egress projects to access the growing supply from the Bakken formation began commercial in-service on November 1, 2023. This project added approximately 92 MMcf/d of Bakken export transportation capacity from leases on Big Horn Gas Gathering and Fort Union Gas Gathering (FUGG). The second project will add approximately 300 MMcf/d of Bakken export transportation capacity from leases on FUGG, Northern Border Pipeline Company and Bison Pipeline, and is scheduled to be in service in the first quarter of 2026. All of this capacity is backed by long-term commitments from creditworthy shippers.
Products Pipelines
-
KMI’s Northern California RD hub Phase II capacity project was placed in commercial operation on January 1, 2024. This project expands the existing 21,000 Bbl/d of Bay area RD supply by an additional 17,500 Bbl/d (38,500 Bbl/d total) to the
Sacramento ,San Jose andFresno markets. The project is anchored with customer commitments and has potential capacity expandability remaining in subsequent phases. To date, KMI has placed an aggregate of 56,500 Bbl/d of capacity at its Northern and Southern California RD hubs. -
In late December 2023, KMI completed the second phase of its Carson Terminal renewables conversion project, which connects marine supplies of RD coming into its
Los Angeles harbor hub to its truck rack for delivery to local markets and toSan Diego and the Inland Empire markets via pipeline delivery. This project added 178,000 barrels to the terminal’s existing 400,000 barrels of RD storage capacity at the facility and remains on track to add an additional 178,000 barrels (third phase) of incremental RD storage capacity by July 1, 2024. All phases of the Carson Terminal project are fully subscribed with customer commitments.
Terminals
-
Civil and tank foundation work has commenced on KMI’s latest expansion of the company’s industry-leading RD and sustainable aviation fuel feedstock storage and logistics offering in its lower Mississippi River hub. The scope of work at its Geismar River Terminal in
Geismar, Louisiana includes construction of multiple tanks totaling approximately 250,000 barrels of heated storage capacity as well as various marine, rail and pipeline infrastructure improvements. The approximately Geismar River Terminal project, which is supported by a long-term commercial commitment, is expected to be in service by the fourth quarter of 2024.$54 million -
Commissioning is complete on the previously announced vapor recovery unit (VRU) project at KMI’s refined products terminal hub along the Houston Ship Channel. The approximately
investment addresses emissions related to product handling activities at KMI’s$64 million Galena Park andPasadena terminals and will generate an attractive return on invested capital. The expected Scope 1 & 2 CO2 equivalent emissions reduction across the combined facilities represent a38% reduction in total facility greenhouse gas emissions versus 2019 (pre-pandemic) emissions.
Energy Transition Ventures
-
The
Prairie View landfill RNG facility began commercial in-service on December 20, 2023. Together with theTwin Bridges and Liberty landfill RNG facilities completed earlier in the year, these three projects have added approximately 3.9 Bcf to KMI’s total annual RNG capacity. -
Construction activities are underway on the previously announced conversion of the Autumn Hills,
Michigan , landfill gas site to an RNG facility. The site is expected to be placed in service in the second half of 2024 with a capacity of 0.8 Bcf of RNG annually. Once complete and in service, this additional facility will bring KMI’s total RNG generation capacity to 6.9 Bcf per year.
CO2
-
The first phase of KMI’s planned enhanced oil recovery expansion at our recently acquired Diamond M field was approved in October 2023. Together with the second phase in the project backlog, the total expansion is expected to cost approximately
and result in peak oil production of over 5,000 Bbl/d by late 2026.$180 million
Kinder Morgan, Inc. (NYSE: KMI) is one of the largest energy infrastructure companies in
Please join Kinder Morgan, Inc. at 4:30 p.m. ET on Wednesday, January 17, at www.kindermorgan.com for a LIVE webcast conference call on the company’s fourth quarter earnings.
Non-GAAP Financial Measures
Our non-GAAP financial measures described below should not be considered alternatives to GAAP net income attributable to Kinder Morgan, Inc. or other GAAP measures and have important limitations as analytical tools. Our computations of these non-GAAP financial measures may differ from similarly titled measures used by others. You should not consider these non-GAAP financial measures in isolation or as substitutes for an analysis of our results as reported under GAAP. Management compensates for the limitations of our consolidated non-GAAP financial measures by reviewing our comparable GAAP measures identified in the descriptions of consolidated non-GAAP measures below, understanding the differences between the measures and taking this information into account in its analysis and its decision-making processes.
Certain Items, as adjustments used to calculate our non-GAAP financial measures, are items that are required by GAAP to be reflected in net income attributable to Kinder Morgan, Inc., but typically either (1) do not have a cash impact (for example, unsettled commodity hedges and asset impairments), or (2) by their nature are separately identifiable from our normal business operations and in most cases are likely to occur only sporadically (for example, certain legal settlements, enactment of new tax legislation and casualty losses). (See the accompanying Tables 2, 3, 4, and 6.) We also include adjustments related to joint ventures (see “Amounts from Joint Ventures” below).
The following table summarizes our Certain Items for the three and twelve months ended December 31, 2023 and 2022.
|
Three Months Ended December 31, |
|
Year Ended December 31, |
||||||||||||
|
2023 |
|
2022 |
|
2023 |
|
2022 |
||||||||
|
(In millions) |
||||||||||||||
Certain Items |
|
|
|
|
|
|
|
||||||||
Fair value amortization |
$ |
— |
|
|
$ |
(4 |
) |
|
$ |
— |
|
|
$ |
(15 |
) |
Legal, environmental and other reserves |
|
— |
|
|
|
28 |
|
|
|
— |
|
|
|
51 |
|
Change in fair value of derivative contracts (1) |
|
(33 |
) |
|
|
8 |
|
|
|
(126 |
) |
|
|
57 |
|
Loss on impairment |
|
— |
|
|
|
— |
|
|
|
67 |
|
|
|
— |
|
Income tax Certain Items (2) |
|
27 |
|
|
|
(2 |
) |
|
|
33 |
|
|
|
(37 |
) |
Other (3) |
|
45 |
|
|
|
8 |
|
|
|
45 |
|
|
|
32 |
|
Total Certain Items (4)(5) |
$ |
39 |
|
|
$ |
38 |
|
|
$ |
19 |
|
|
$ |
88 |
|
Notes |
|
(1) |
Gains or losses are reflected when realized. |
(2) |
Represents the income tax provision on Certain Items plus discrete income tax items. Includes the impact of KMI’s income tax provision on Certain Items affecting earnings from equity investments and is separate from the related tax provision recognized at the investees by the joint ventures which are also taxable entities. |
(3) |
Three-month and twelve-month periods of 2023 represent pension cost adjustments related to settlements made by our pension plans. |
(4) |
Amounts for the periods ending December 31, 2023 and 2022 include the following amounts reported within “Earnings from equity investments” on the accompanying Preliminary Consolidated Statements of Income: (i) |
(5) |
Amounts for the periods ending December 31, 2023 and 2022 include, in aggregate, |
Adjusted Earnings is calculated by adjusting net income attributable to Kinder Morgan, Inc. for Certain Items. Adjusted Earnings is used by us, investors and other external users of our financial statements as a supplemental measure that provides decision-useful information regarding our period-over-period performance and ability to generate earnings that are core to our ongoing operations. We believe the GAAP measure most directly comparable to Adjusted Earnings is net income attributable to Kinder Morgan, Inc. Adjusted Earnings per share uses Adjusted Earnings and applies the same two-class method used in arriving at basic earnings per share. (See the accompanying Tables 1 and 2.)
DCF is calculated by adjusting net income attributable to Kinder Morgan, Inc. for Certain Items, and further for DD&A and amortization of excess cost of equity investments, income tax expense, cash taxes, sustaining capital expenditures and other items. We also adjust amounts from joint ventures for income taxes, DD&A, cash taxes and sustaining capital expenditures (see “Amounts from Joint Ventures” below). DCF is a significant performance measure used by us, investors and other external users of our financial statements to evaluate our performance and to measure and estimate the ability of our assets to generate economic earnings after paying interest expense, paying cash taxes and expending sustaining capital. DCF provides additional insight into the specific costs associated with our assets in the current period and facilitates period-to-period comparisons of our performance from ongoing business activities. DCF is also used by us, investors, and other external users to compare the performance of companies across our industry. DCF per share serves as the primary financial performance target for purposes of annual bonuses under our annual incentive compensation program and for performance-based vesting of equity compensation grants under our long-term incentive compensation program. DCF should not be used as an alternative to net cash provided by operating activities computed under GAAP. We believe the GAAP measure most directly comparable to DCF is net income attributable to Kinder Morgan, Inc. DCF per share is DCF divided by average outstanding shares, including restricted stock awards that participate in dividends. (See the accompanying Table 2.)
Adjusted Segment EBDA is calculated by adjusting segment earnings before DD&A and amortization of excess cost of equity investments, general and administrative expenses and corporate charges, interest expense, and income taxes (Segment EBDA) for Certain Items attributable to the segment. Adjusted Segment EBDA is used by management in its analysis of segment performance and management of our business. We believe Adjusted Segment EBDA is a useful performance metric because it provides management, investors and other external users of our financial statements additional insight into performance trends across our business segments, our segments’ relative contributions to our consolidated performance and the ability of our segments to generate earnings on an ongoing basis. Adjusted Segment EBDA is also used as a factor in determining compensation under our annual incentive compensation program for our business segment presidents and other business segment employees. We believe it is useful to investors because it is a measure that management uses to allocate resources to our segments and assess each segment’s performance. (See the accompanying Table 4.)
Adjusted EBITDA is calculated by adjusting net income attributable to Kinder Morgan, Inc. before interest expense, income taxes, DD&A, and amortization of excess cost of equity investments (EBITDA) for Certain Items. We also include amounts from joint ventures for income taxes and DD&A (see “Amounts from Joint Ventures” below). Adjusted EBITDA (on a rolling 12-months basis) is used by management, investors and other external users, in conjunction with our Net Debt (as described further below), to evaluate our leverage. Management and external users also use Adjusted EBITDA as an important metric to compare the valuations of companies across our industry. Our ratio of Net Debt-to-Adjusted EBITDA is used as a supplemental performance target for purposes of our annual incentive compensation program. We believe the GAAP measure most directly comparable to Adjusted EBITDA is net income attributable to Kinder Morgan, Inc. (See the accompanying Tables 3 and 6.)
Amounts from Joint Ventures - Certain Items, DCF and Adjusted EBITDA reflect amounts from unconsolidated joint ventures (JVs) and consolidated JVs utilizing the same recognition and measurement methods used to record “Earnings from equity investments” and “Noncontrolling interests (NCI),” respectively. The calculations of DCF and Adjusted EBITDA related to our unconsolidated and consolidated JVs include the same items (DD&A and income tax expense, and for DCF only, also cash taxes and sustaining capital expenditures) with respect to the JVs as those included in the calculations of DCF and Adjusted EBITDA for our wholly-owned consolidated subsidiaries; further, we remove the portion of these adjustments attributable to non-controlling interests. (See Tables 2, 3, and 6.) Although these amounts related to our unconsolidated JVs are included in the calculations of DCF and Adjusted EBITDA, such inclusion should not be understood to imply that we have control over the operations and resulting revenues, expenses or cash flows of such unconsolidated JVs.
Net Debt is calculated by subtracting from debt (1) cash and cash equivalents, (2) debt fair value adjustments, and (3) the foreign exchange impact on Euro-denominated bonds for which we have entered into currency swaps. Net Debt, on its own and in conjunction with our Adjusted EBITDA (on a rolling 12-months basis) as part of a ratio of Net Debt-to-Adjusted EBITDA, is a non-GAAP financial measure that is used by management, investors and other external users of our financial information to evaluate our leverage. Our ratio of Net Debt-to-Adjusted EBITDA is also used as a supplemental performance target for purposes of our annual incentive compensation program. We believe the most comparable measure to Net Debt is total debt as reconciled in the notes to the accompanying Preliminary Consolidated Balance Sheets in Table 6.
Project EBITDA is calculated for an individual capital project as earnings before interest expense, taxes, DD&A and general and administrative expenses attributable to such project, or for JV projects, consistent with the methods described above under “Amounts from Joint Ventures,” and in conjunction with capital expenditures for the project, is the basis for our Project EBITDA multiple. Management, investors and others use Project EBITDA to evaluate our return on investment for capital projects before expenses that are generally not controllable by operating managers in our business segments. We believe the GAAP measure most directly comparable to Project EBITDA is the portion of net income attributable to a capital project. We do not provide the portion of budgeted net income attributable to individual capital projects (the GAAP financial measure most directly comparable to Project EBITDA) due to the impracticality of predicting, on a project-by-project basis through the second full year of operations, certain amounts required by GAAP, such as projected commodity prices, unrealized gains and losses on derivatives marked to market, and potential estimates for certain contingent liabilities associated with the project completion.
FCF is calculated by reducing cash flow from operations for capital expenditures (sustaining and expansion), and FCF after dividends is calculated by further reducing FCF for dividends paid during the period. FCF is used by management, investors and other external users as an additional leverage metric, and FCF after dividends provides additional insight into cash flow generation. Therefore, we believe FCF is useful to our investors. We believe the GAAP measure most directly comparable to FCF is cash flow from operations. (See the accompanying Table 7.)
Important Information Relating to Forward-Looking Statements
This news release includes forward-looking statements within the meaning of the
Table 1 |
|||||||||||||||||||||
Kinder Morgan, Inc. and Subsidiaries |
|||||||||||||||||||||
Preliminary Consolidated Statements of Income |
|||||||||||||||||||||
(In millions, except per share amounts, unaudited) |
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Three Months Ended December 31, |
|
% change |
|
Year Ended December 31, |
|
% change |
||||||||||||||
|
2023 |
|
2022 |
|
|
2023 |
|
2022 |
|
||||||||||||
Revenues |
$ |
4,038 |
|
|
$ |
4,579 |
|
|
|
|
$ |
15,334 |
|
|
$ |
19,200 |
|
|
|
||
Operating costs, expenses and other |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Costs of sales (exclusive of items shown separately below) |
|
1,347 |
|
|
|
1,961 |
|
|
|
|
|
4,938 |
|
|
|
9,255 |
|
|
|
||
Operations and maintenance |
|
745 |
|
|
|
695 |
|
|
|
|
|
2,807 |
|
|
|
2,655 |
|
|
|
||
Depreciation, depletion and amortization |
|
567 |
|
|
|
554 |
|
|
|
|
|
2,250 |
|
|
|
2,186 |
|
|
|
||
General and administrative |
|
171 |
|
|
|
167 |
|
|
|
|
|
668 |
|
|
|
637 |
|
|
|
||
Taxes, other than income taxes |
|
102 |
|
|
|
101 |
|
|
|
|
|
421 |
|
|
|
441 |
|
|
|
||
Loss (gain) on divestitures and impairments, net |
|
1 |
|
|
|
(2 |
) |
|
|
|
|
(15 |
) |
|
|
(32 |
) |
|
|
||
Other expense (income), net |
|
4 |
|
|
|
(1 |
) |
|
|
|
|
2 |
|
|
|
(7 |
) |
|
|
||
Total operating costs, expenses and other |
|
2,937 |
|
|
|
3,475 |
|
|
|
|
|
11,071 |
|
|
|
15,135 |
|
|
|
||
Operating income |
|
1,101 |
|
|
|
1,104 |
|
|
|
|
|
4,263 |
|
|
|
4,065 |
|
|
|
||
Other income (expense) |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Earnings from equity investments |
|
231 |
|
|
|
239 |
|
|
|
|
|
838 |
|
|
|
803 |
|
|
|
||
Amortization of excess cost of equity investments |
|
(12 |
) |
|
|
(18 |
) |
|
|
|
|
(66 |
) |
|
|
(75 |
) |
|
|
||
Interest, net |
|
(452 |
) |
|
|
(426 |
) |
|
|
|
|
(1,797 |
) |
|
|
(1,513 |
) |
|
|
||
Other, net |
|
(44 |
) |
|
|
(8 |
) |
|
|
|
|
(37 |
) |
|
|
55 |
|
|
|
||
Income before income taxes |
|
824 |
|
|
|
891 |
|
|
|
|
|
3,201 |
|
|
|
3,335 |
|
|
|
||
Income tax expense |
|
(206 |
) |
|
|
(198 |
) |
|
|
|
|
(715 |
) |
|
|
(710 |
) |
|
|
||
Net income |
|
618 |
|
|
|
693 |
|
|
|
|
|
2,486 |
|
|
|
2,625 |
|
|
|
||
Net income attributable to NCI |
|
(24 |
) |
|
|
(23 |
) |
|
|
|
|
(95 |
) |
|
|
(77 |
) |
|
|
||
Net income attributable to Kinder Morgan, Inc. |
$ |
594 |
|
|
$ |
670 |
|
|
|
|
$ |
2,391 |
|
|
$ |
2,548 |
|
|
|
||
Class P Shares |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Basic and diluted earnings per share |
$ |
0.27 |
|
|
$ |
0.30 |
|
|
(10 |
)% |
|
$ |
1.06 |
|
|
$ |
1.12 |
|
|
(5 |
)% |
Basic and diluted weighted average shares outstanding |
|
2,221 |
|
|
|
2,248 |
|
|
(1 |
)% |
|
|
2,234 |
|
|
|
2,258 |
|
|
(1 |
)% |
Declared dividends per share |
$ |
0.2825 |
|
|
$ |
0.2775 |
|
|
2 |
% |
|
$ |
1.13 |
|
|
$ |
1.11 |
|
|
2 |
% |
Adjusted Earnings (1) |
$ |
633 |
|
|
$ |
708 |
|
|
(11 |
)% |
|
$ |
2,410 |
|
|
$ |
2,636 |
|
|
(9 |
)% |
Adjusted Earnings per share (1) |
$ |
0.28 |
|
|
$ |
0.31 |
|
|
(10 |
)% |
|
$ |
1.07 |
|
|
$ |
1.16 |
|
|
(8 |
)% |
Notes |
|
(1) |
Adjusted Earnings is Net income attributable to Kinder Morgan, Inc. adjusted for Certain Items; see Table 2 for a reconciliation. Adjusted Earnings per share uses Adjusted Earnings and applies the same two-class method used in arriving at basic earnings per share. |
Table 2 |
|||||||||||||||||||||
Kinder Morgan, Inc. and Subsidiaries |
|||||||||||||||||||||
Preliminary Net Income Attributable to Kinder Morgan, Inc. to Adjusted Earnings and DCF Reconciliations |
|||||||||||||||||||||
(In millions, except per share amounts, unaudited) |
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Three Months Ended December 31, |
|
% change |
|
Year Ended December 31, |
|
% change |
||||||||||||||
Preliminary Net Income Attributable to Kinder Morgan, Inc. to Adjusted Earnings |
2023 |
|
2022 |
|
|
2023 |
|
2022 |
|
||||||||||||
Net income attributable to Kinder Morgan, Inc. |
$ |
594 |
|
|
$ |
670 |
|
|
(11 |
)% |
|
$ |
2,391 |
|
|
$ |
2,548 |
|
|
(6 |
)% |
Certain Items (1) |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Fair value amortization |
|
— |
|
|
|
(4 |
) |
|
|
|
|
— |
|
|
|
(15 |
) |
|
|
||
Legal, environmental and other reserves |
|
— |
|
|
|
28 |
|
|
|
|
|
— |
|
|
|
51 |
|
|
|
||
Change in fair value of derivative contracts |
|
(33 |
) |
|
|
8 |
|
|
|
|
|
(126 |
) |
|
|
57 |
|
|
|
||
Loss on impairment |
|
— |
|
|
|
— |
|
|
|
|
|
67 |
|
|
|
— |
|
|
|
||
Income tax Certain Items |
|
27 |
|
|
|
(2 |
) |
|
|
|
|
33 |
|
|
|
(37 |
) |
|
|
||
Other |
|
45 |
|
|
|
8 |
|
|
|
|
|
45 |
|
|
|
32 |
|
|
|
||
Total Certain Items |
|
39 |
|
|
|
38 |
|
|
3 |
% |
|
|
19 |
|
|
|
88 |
|
|
(78 |
)% |
Adjusted Earnings |
$ |
633 |
|
|
$ |
708 |
|
|
(11 |
)% |
|
$ |
2,410 |
|
|
$ |
2,636 |
|
|
(9 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Preliminary Net Income Attributable to Kinder Morgan, Inc. to DCF |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net income attributable to Kinder Morgan, Inc. |
$ |
594 |
|
|
$ |
670 |
|
|
(11 |
)% |
|
$ |
2,391 |
|
|
$ |
2,548 |
|
|
(6 |
)% |
Total Certain Items (2) |
|
39 |
|
|
|
38 |
|
|
3 |
% |
|
|
19 |
|
|
|
88 |
|
|
(78 |
)% |
DD&A |
|
567 |
|
|
|
554 |
|
|
|
|
|
2,250 |
|
|
|
2,186 |
|
|
|
||
Amortization of excess cost of equity investments |
|
12 |
|
|
|
18 |
|
|
|
|
|
66 |
|
|
|
75 |
|
|
|
||
Income tax expense (3) |
|
179 |
|
|
|
200 |
|
|
|
|
|
682 |
|
|
|
747 |
|
|
|
||
Cash taxes |
|
(1 |
) |
|
|
(1 |
) |
|
|
|
|
(11 |
) |
|
|
(13 |
) |
|
|
||
Sustaining capital expenditures |
|
(275 |
) |
|
|
(263 |
) |
|
|
|
|
(868 |
) |
|
|
(761 |
) |
|
|
||
Amounts from joint ventures |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Unconsolidated JV DD&A |
|
82 |
|
|
|
81 |
|
|
|
|
|
323 |
|
|
|
323 |
|
|
|
||
Remove consolidated JV partners' DD&A |
|
(16 |
) |
|
|
(16 |
) |
|
|
|
|
(63 |
) |
|
|
(50 |
) |
|
|
||
Unconsolidated JV income tax expense (4)(5) |
|
19 |
|
|
|
21 |
|
|
|
|
|
89 |
|
|
|
75 |
|
|
|
||
Unconsolidated JV cash taxes (4) |
|
(3 |
) |
|
|
(19 |
) |
|
|
|
|
(76 |
) |
|
|
(70 |
) |
|
|
||
Unconsolidated JV sustaining capital expenditures |
|
(45 |
) |
|
|
(59 |
) |
|
|
|
|
(163 |
) |
|
|
(148 |
) |
|
|
||
Remove consolidated JV partners' sustaining capital expenditures |
|
3 |
|
|
|
2 |
|
|
|
|
|
9 |
|
|
|
8 |
|
|
|
||
Other items (6) |
|
16 |
|
|
|
(9 |
) |
|
|
|
|
67 |
|
|
|
(38 |
) |
|
|
||
DCF |
$ |
1,171 |
|
|
$ |
1,217 |
|
|
(4 |
)% |
|
$ |
4,715 |
|
|
$ |
4,970 |
|
|
(5 |
)% |
Weighted average shares outstanding for dividends (7) |
|
2,234 |
|
|
|
2,261 |
|
|
|
|
|
2,247 |
|
|
|
2,271 |
|
|
|
||
DCF per share |
$ |
0.52 |
|
|
$ |
0.54 |
|
|
(4 |
)% |
|
$ |
2.10 |
|
|
$ |
2.19 |
|
|
(4 |
)% |
Declared dividends per share |
$ |
0.2825 |
|
|
$ |
0.2775 |
|
|
|
|
$ |
1.13 |
|
|
$ |
1.11 |
|
|
|
Notes |
|
(1) |
See table included in “Non-GAAP Financial Measures—Certain Items.” |
(2) |
See “Preliminary Net Income Attributable to Kinder Morgan, Inc. to Adjusted Earnings” above for a detailed listing. |
(3) |
To avoid duplication, adjustments for income tax expense for the periods ended December 31, 2023 and 2022 exclude |
(4) |
Associated with our Citrus, NGPL and Products (SE) Pipe Line equity investments. |
(5) |
Includes the tax provision on Certain Items recognized by the investees that are taxable entities. The impact of KMI’s income tax provision on Certain Items affecting earnings from equity investments is included within “Certain Items” above. See table included in “Non-GAAP Financial Measures—Certain Items.” |
(6) |
Includes non-cash pension expense, non-cash compensation associated with our restricted stock program and pension contributions. |
(7) |
Includes restricted stock awards that participate in dividends. |
Table 3 |
|||||||||||||||||||||
Kinder Morgan, Inc. and Subsidiaries |
|||||||||||||||||||||
Preliminary Net Income Attributable to Kinder Morgan, Inc. to Adjusted EBITDA Reconciliation |
|||||||||||||||||||||
(In millions, unaudited) |
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Three Months Ended December 31, |
|
% change |
|
Year Ended December 31, |
|
% change |
||||||||||||||
|
2023 |
|
2022 |
|
|
2023 |
|
2022 |
|
||||||||||||
Net income attributable to Kinder Morgan, Inc. |
$ |
594 |
|
|
$ |
670 |
|
|
(11 |
)% |
|
$ |
2,391 |
|
|
$ |
2,548 |
|
|
(6 |
)% |
Certain Items (1) |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Fair value amortization |
|
— |
|
|
|
(4 |
) |
|
|
|
|
— |
|
|
|
(15 |
) |
|
|
||
Legal, environmental and other reserves |
|
— |
|
|
|
28 |
|
|
|
|
|
— |
|
|
|
51 |
|
|
|
||
Change in fair value of derivative contracts |
|
(33 |
) |
|
|
8 |
|
|
|
|
|
(126 |
) |
|
|
57 |
|
|
|
||
Loss on impairment |
|
— |
|
|
|
— |
|
|
|
|
|
67 |
|
|
|
— |
|
|
|
||
Income tax Certain Items |
|
27 |
|
|
|
(2 |
) |
|
|
|
|
33 |
|
|
|
(37 |
) |
|
|
||
Other |
|
45 |
|
|
|
8 |
|
|
|
|
|
45 |
|
|
|
32 |
|
|
|
||
Total Certain Items |
|
39 |
|
|
|
38 |
|
|
|
|
|
19 |
|
|
|
88 |
|
|
|
||
DD&A |
|
567 |
|
|
|
554 |
|
|
|
|
|
2,250 |
|
|
|
2,186 |
|
|
|
||
Amortization of excess cost of equity investments |
|
12 |
|
|
|
18 |
|
|
|
|
|
66 |
|
|
|
75 |
|
|
|
||
Income tax expense (2) |
|
179 |
|
|
|
200 |
|
|
|
|
|
682 |
|
|
|
747 |
|
|
|
||
Interest, net (3) |
|
449 |
|
|
|
391 |
|
|
|
|
|
1,804 |
|
|
|
1,524 |
|
|
|
||
Amounts from joint ventures |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Unconsolidated JV DD&A |
|
82 |
|
|
|
81 |
|
|
|
|
|
323 |
|
|
|
323 |
|
|
|
||
Remove consolidated JV partners' DD&A |
|
(16 |
) |
|
|
(16 |
) |
|
|
|
|
(63 |
) |
|
|
(50 |
) |
|
|
||
Unconsolidated JV income tax expense (4) |
|
19 |
|
|
|
21 |
|
|
|
|
|
89 |
|
|
|
75 |
|
|
|
||
Adjusted EBITDA |
$ |
1,925 |
|
|
$ |
1,957 |
|
|
(2 |
)% |
|
$ |
7,561 |
|
|
$ |
7,516 |
|
|
1 |
% |
Notes |
|
(1) |
See table included in “Non-GAAP Financial Measures—Certain Items.” |
(2) |
To avoid duplication, adjustments for income tax expense for the periods ended December 31, 2023 and 2022 exclude |
(3) |
To avoid duplication, adjustments for interest, net for the periods ended December 31, 2023 and 2022 exclude |
(4) |
Includes the tax provision on Certain Items recognized by the investees that are taxable entities associated with our Citrus, NGPL and Products (SE) Pipe Line equity investments. The impact of KMI’s income tax provision on Certain Items affecting earnings from equity investments is included within “Certain Items” above. |
Table 4 |
|||||||||||||||
Kinder Morgan, Inc. and Subsidiaries |
|||||||||||||||
Preliminary Reconciliation of Segment EBDA to Adjusted Segment EBDA |
|||||||||||||||
(In millions, unaudited) |
|||||||||||||||
|
|
|
|
|
|
|
|
||||||||
|
Three Months Ended December 31, |
|
Year Ended December 31, |
||||||||||||
|
2023 |
|
2022 |
|
2023 |
|
2022 |
||||||||
Segment EBDA (1) |
|
|
|
|
|
|
|
||||||||
Natural Gas Pipelines Segment EBDA |
$ |
1,353 |
|
|
$ |
1,348 |
|
|
$ |
5,282 |
|
|
$ |
4,801 |
|
Certain Items (2) |
|
|
|
|
|
|
|
||||||||
Legal, environmental and other reserves |
|
— |
|
|
|
28 |
|
|
|
— |
|
|
|
51 |
|
Change in fair value of derivative contracts |
|
(23 |
) |
|
|
(25 |
) |
|
|
(122 |
) |
|
|
64 |
|
Other |
|
— |
|
|
|
2 |
|
|
|
— |
|
|
|
26 |
|
Natural Gas Pipelines Adjusted Segment EBDA |
$ |
1,330 |
|
|
$ |
1,353 |
|
|
$ |
5,160 |
|
|
$ |
4,942 |
|
|
|
|
|
|
|
|
|
||||||||
Products Pipelines Segment EBDA |
$ |
282 |
|
|
$ |
252 |
|
|
$ |
1,062 |
|
|
$ |
1,107 |
|
Certain Items (2) |
|
|
|
|
|
|
|
||||||||
Change in fair value of derivative contracts |
|
(4 |
) |
|
|
— |
|
|
|
(1 |
) |
|
|
— |
|
Loss on impairment |
|
— |
|
|
|
— |
|
|
|
67 |
|
|
|
— |
|
Products Pipelines Adjusted Segment EBDA |
$ |
278 |
|
|
$ |
252 |
|
|
$ |
1,128 |
|
|
$ |
1,107 |
|
|
|
|
|
|
|
|
|
||||||||
Terminals Segment EBDA |
$ |
266 |
|
|
$ |
244 |
|
|
$ |
1,040 |
|
|
$ |
975 |
|
|
|
|
|
|
|
|
|
||||||||
CO2 Segment EBDA |
$ |
179 |
|
|
$ |
200 |
|
|
$ |
689 |
|
|
$ |
819 |
|
Certain Items (2) |
|
|
|
|
|
|
|
||||||||
Change in fair value of derivative contracts |
|
(9 |
) |
|
|
(6 |
) |
|
|
4 |
|
|
|
(11 |
) |
CO2 Adjusted Segment EBDA |
$ |
170 |
|
|
$ |
194 |
|
|
$ |
693 |
|
|
$ |
808 |
|
Notes |
|
(1) |
Includes revenues, earnings from equity investments, operating expenses, loss (gain) on divestitures and impairments, net, other income, net, and other, net. Operating expenses include costs of sales, operations and maintenance expenses, and taxes, other than income taxes. The composition of Segment EBDA is not addressed nor prescribed by generally accepted accounting principles. |
(2) |
See “Non-GAAP Financial Measures—Certain Items.” |
Table 5 |
|||||||||||||||
Segment Volume and CO2 Segment Hedges Highlights |
|||||||||||||||
(Historical data is pro forma for acquired and divested assets, JV volumes at KMI share) |
|||||||||||||||
|
|
|
|
|
|
|
|
||||||||
|
Three Months Ended December 31, |
|
Year Ended December 31, |
||||||||||||
|
2023 |
|
2022 |
|
2023 |
|
2022 |
||||||||
Natural Gas Pipelines (1) |
|
|
|
|
|
|
|
||||||||
Transport volumes (BBtu/d) |
|
41,461 |
|
|
|
39,572 |
|
|
|
40,282 |
|
|
|
38,657 |
|
Sales volumes (BBtu/d) |
|
2,466 |
|
|
|
2,366 |
|
|
|
2,346 |
|
|
|
2,482 |
|
Gathering volumes (BBtu/d) |
|
3,973 |
|
|
|
3,132 |
|
|
|
3,562 |
|
|
|
2,994 |
|
NGLs (MBbl/d) |
|
35 |
|
|
|
33 |
|
|
|
34 |
|
|
|
30 |
|
Products Pipelines (MBbl/d) |
|
|
|
|
|
|
|
||||||||
Gasoline (2) |
|
967 |
|
|
|
965 |
|
|
|
980 |
|
|
|
978 |
|
Diesel fuel |
|
358 |
|
|
|
360 |
|
|
|
351 |
|
|
|
367 |
|
Jet fuel |
|
288 |
|
|
|
268 |
|
|
|
285 |
|
|
|
264 |
|
Total refined product volumes |
|
1,613 |
|
|
|
1,593 |
|
|
|
1,616 |
|
|
|
1,609 |
|
Crude and condensate |
|
489 |
|
|
|
455 |
|
|
|
483 |
|
|
|
471 |
|
Total delivery volumes (MBbl/d) |
|
2,102 |
|
|
|
2,048 |
|
|
|
2,099 |
|
|
|
2,080 |
|
Terminals (1) |
|
|
|
|
|
|
|
||||||||
Liquids leasable capacity (MMBbl) |
|
78.7 |
|
|
|
78.2 |
|
|
|
78.7 |
|
|
|
78.2 |
|
Liquids leased capacity % |
|
93.3 |
% |
|
|
92.2 |
% |
|
|
93.6 |
% |
|
|
91.3 |
% |
Bulk transload tonnage (MMtons) |
|
13.5 |
|
|
|
13.2 |
|
|
|
53.3 |
|
|
|
53.2 |
|
CO2 (1) |
|
|
|
|
|
|
|
||||||||
SACROC oil production (3) |
|
19.42 |
|
|
|
21.13 |
|
|
|
20.22 |
|
|
|
20.29 |
|
|
|
6.58 |
|
|
|
6.52 |
|
|
|
6.63 |
|
|
|
6.52 |
|
Other |
|
2.16 |
|
|
|
2.55 |
|
|
|
2.32 |
|
|
|
2.75 |
|
Total oil production - net (MBbl/d) (4) |
|
28.16 |
|
|
|
30.20 |
|
|
|
29.17 |
|
|
|
29.56 |
|
NGL sales volumes - net (MBbl/d) (4) |
|
9.11 |
|
|
|
9.20 |
|
|
|
8.97 |
|
|
|
9.40 |
|
CO2 sales volumes - net (Bcf/d) |
|
0.328 |
|
|
|
0.377 |
|
|
|
0.336 |
|
|
|
0.358 |
|
RNG sales volumes (BBtu/d) |
|
7 |
|
|
|
4 |
|
|
|
6 |
|
|
|
3 |
|
Realized weighted average oil price ($ per Bbl) |
$ |
67.22 |
|
|
$ |
65.06 |
|
|
$ |
67.42 |
|
|
$ |
66.78 |
|
Realized weighted average NGL price ($ per Bbl) |
$ |
27.87 |
|
|
$ |
35.26 |
|
|
$ |
30.84 |
|
|
$ |
39.59 |
|
CO2 Segment Hedges |
2024 |
|
2025 |
|
2026 |
|
2027 |
|
2028 |
|||||
Crude Oil (5) |
|
|
|
|
|
|
|
|
|
|||||
Price ($ per Bbl) |
$ |
65.27 |
|
$ |
63.91 |
|
$ |
65.16 |
|
$ |
64.38 |
|
$ |
61.40 |
Volume (MBbl/d) |
|
21.00 |
|
|
12.85 |
|
|
8.60 |
|
|
3.60 |
|
|
0.10 |
NGLs |
|
|
|
|
|
|
|
|
|
|||||
Price ($ per Bbl) |
$ |
51.58 |
|
|
|
|
|
|
|
|
||||
Volume (MBbl/d) |
|
3.20 |
|
|
|
|
|
|
|
|
Notes |
|
(1) |
Volumes for acquired assets are included for all periods, however, EBDA contributions from acquisitions are included only for periods subsequent to their acquisition. Volumes for assets divested, idled and/or held for sale are excluded for all periods presented. |
(2) |
Gasoline volumes include ethanol pipeline volumes. |
(3) |
Includes volumetric data for Diamond M. |
(4) |
Net of royalties and outside working interests. |
(5) |
Includes West Texas Intermediate hedges. |
Table 6 |
|||||||
Kinder Morgan, Inc. and Subsidiaries |
|||||||
Preliminary Consolidated Balance Sheets (1) |
|||||||
(In millions, unaudited) |
|||||||
|
|
|
|
||||
|
December 31, |
|
December 31, |
||||
|
2023 |
|
2022 |
||||
Assets |
|
|
|
||||
Cash and cash equivalents |
$ |
83 |
|
|
$ |
745 |
|
Other current assets |
|
2,459 |
|
|
|
3,058 |
|
Property, plant and equipment, net |
|
37,216 |
|
|
|
35,599 |
|
Investments |
|
8,073 |
|
|
|
7,653 |
|
Goodwill |
|
19,971 |
|
|
|
19,965 |
|
Deferred charges and other assets |
|
3,219 |
|
|
|
3,058 |
|
Total assets |
$ |
71,021 |
|
|
$ |
70,078 |
|
Liabilities and Stockholders' Equity |
|
|
|
||||
Short-term debt |
$ |
4,049 |
|
|
$ |
3,385 |
|
Other current liabilities |
|
3,172 |
|
|
|
3,545 |
|
Long-term debt |
|
27,880 |
|
|
|
28,288 |
|
Debt fair value adjustments |
|
187 |
|
|
|
115 |
|
Other |
|
4,003 |
|
|
|
2,631 |
|
Total liabilities |
|
39,291 |
|
|
|
37,964 |
|
Other stockholders' equity |
|
30,523 |
|
|
|
31,144 |
|
Accumulated other comprehensive loss |
|
(217 |
) |
|
|
(402 |
) |
Total KMI stockholders' equity |
|
30,306 |
|
|
|
30,742 |
|
Noncontrolling interests |
|
1,424 |
|
|
|
1,372 |
|
Total stockholders' equity |
|
31,730 |
|
|
|
32,114 |
|
Total liabilities and stockholders' equity |
$ |
71,021 |
|
|
$ |
70,078 |
|
|
|
|
|
||||
Net Debt (2) |
$ |
31,837 |
|
|
$ |
30,936 |
|
|
|
|
|
||||
|
Adjusted EBITDA Twelve Months Ended (3) |
||||||
Reconciliation of Net Income Attributable to Kinder Morgan, Inc. to Last Twelve Months Adjusted EBITDA |
December 31, |
|
December 31, |
||||
2023 |
|
2022 |
|||||
Net income attributable to Kinder Morgan, Inc. |
$ |
2,391 |
|
|
$ |
2,548 |
|
Total Certain Items (4) |
|
19 |
|
|
|
88 |
|
DD&A |
|
2,250 |
|
|
|
2,186 |
|
Amortization of excess cost of equity investments |
|
66 |
|
|
|
75 |
|
Income tax expense (5) |
|
682 |
|
|
|
747 |
|
Interest, net (5) |
|
1,804 |
|
|
|
1,524 |
|
Amounts from joint ventures |
|
|
|
||||
Unconsolidated JV DD&A |
|
323 |
|
|
|
323 |
|
Less: Consolidated JV partners' DD&A |
|
(63 |
) |
|
|
(50 |
) |
Unconsolidated JV income tax expense |
|
89 |
|
|
|
75 |
|
Adjusted EBITDA |
$ |
7,561 |
|
|
$ |
7,516 |
|
|
|
|
|
||||
Net Debt-to-Adjusted EBITDA (6) |
|
4.2 |
|
|
|
4.1 |
|
Notes |
|
(1) |
The December 31, 2023 Preliminary Consolidated Balance Sheet reflects a preliminary assessment of fair values for the assets and liabilities from the STX Midstream acquisition that closed on December 28, 2023, and as such, the allocation of the purchase price within our consolidated balance sheet could be adjusted for the 2023 10-K filing. |
(2) |
Amounts calculated as total debt, less (i) cash and cash equivalents; (ii) debt fair value adjustments; and (ii) the foreign exchange impact on our Euro denominated debt of |
(3) |
Reflects the rolling 12-month amounts for each period above. |
(4) |
See table included in “Non-GAAP Financial Measures—Certain Items.” |
(5) |
Amounts are adjusted for Certain Items. See “Non-GAAP Financial Measures—Certain Items” for more information. |
(6) |
Year-end 2023 net debt reflects borrowings to fund the STX Midstream acquisition that closed on December 28, 2023. Including a full year of Adjusted EBITDA from the acquired assets on a Pro Forma basis, the leverage ratio would have been 4.1x. |
Table 7 |
|||||||||||||||
Kinder Morgan, Inc. and Subsidiaries |
|||||||||||||||
Preliminary Supplemental Information |
|||||||||||||||
(In millions, unaudited) |
|||||||||||||||
|
|
|
|
|
|
|
|
||||||||
|
Three Months Ended December 31, |
|
Year Ended December 31, |
||||||||||||
|
2023 |
|
2022 |
|
2023 |
|
2022 |
||||||||
KMI FCF |
|
|
|
|
|
|
|
||||||||
Net income attributable to Kinder Morgan, Inc. |
$ |
594 |
|
|
$ |
670 |
|
|
$ |
2,391 |
|
|
$ |
2,548 |
|
Net income attributable to noncontrolling interests |
|
24 |
|
|
|
23 |
|
|
|
95 |
|
|
|
77 |
|
DD&A |
|
567 |
|
|
|
554 |
|
|
|
2,250 |
|
|
|
2,186 |
|
Amortization of excess cost of equity investments |
|
12 |
|
|
|
18 |
|
|
|
66 |
|
|
|
75 |
|
Deferred income taxes |
|
215 |
|
|
|
193 |
|
|
|
710 |
|
|
|
692 |
|
Earnings from equity investments |
|
(231 |
) |
|
|
(239 |
) |
|
|
(838 |
) |
|
|
(803 |
) |
Distribution of equity investment earnings (1) |
|
183 |
|
|
|
177 |
|
|
|
755 |
|
|
|
725 |
|
Working capital and other items (2)(3) |
|
958 |
|
|
|
8 |
|
|
|
1,062 |
|
|
|
(533 |
) |
Cash flow from operations |
|
2,322 |
|
|
|
1,404 |
|
|
|
6,491 |
|
|
|
4,967 |
|
Capital expenditures (GAAP) |
|
(628 |
) |
|
|
(477 |
) |
|
|
(2,317 |
) |
|
|
(1,621 |
) |
FCF |
|
1,694 |
|
|
|
927 |
|
|
|
4,174 |
|
|
|
3,346 |
|
Dividends paid |
|
(631 |
) |
|
|
(628 |
) |
|
|
(2,529 |
) |
|
|
(2,504 |
) |
FCF after dividends |
$ |
1,063 |
|
|
$ |
299 |
|
|
$ |
1,645 |
|
|
$ |
842 |
|
Notes |
|
(1) |
Periods ended December 31, 2023 and 2022 exclude distributions from equity investments in excess of cumulative earnings of |
(2) |
Three-month and twelve-month periods of 2023 include |
(3) |
Includes non-cash impairments recognized. See table included in “Non-GAAP Financial Measures—Certain Items” for more information. |
Table 8 |
|||
Kinder Morgan, Inc. and Subsidiaries |
|||
Reconciliation of Projected Net Income Attributable to Kinder Morgan, Inc. to Projected DCF |
|||
(In billions, unaudited) |
|||
|
2024 Revised
|
||
Net income attributable to Kinder Morgan, Inc. (GAAP) |
$ |
2.7 |
|
Total Certain Items |
|
— |
|
DD&A and amortization of excess cost of equity investments |
|
2.4 |
|
Income tax expense |
|
0.8 |
|
Cash taxes |
|
(0.1 |
) |
Sustaining capital expenditures |
|
(1.0 |
) |
Amounts from joint ventures |
|
||
Unconsolidated JV DD&A |
|
0.3 |
|
Remove consolidated JV partners' DD&A |
|
— |
|
Unconsolidated JV income tax expense |
|
0.1 |
|
Unconsolidated JV cash taxes |
|
(0.1 |
) |
Unconsolidated JV sustaining capital expenditures |
|
(0.2 |
) |
Remove consolidated JV partners' sustaining capital expenditures |
|
— |
|
Other items (1) |
|
0.1 |
|
DCF |
$ |
5.0 |
|
Current commodity price impact to DCF (2)(3) |
|
(0.1 |
) |
DCF with current commodity price impact |
$ |
4.9 |
|
Table 9 |
||
Kinder Morgan, Inc. and Subsidiaries |
||
Reconciliation of Projected Net Income Attributable to Kinder Morgan, Inc. to Projected Adjusted EBITDA |
||
(In billions, unaudited) |
||
|
2024 Revised Budget |
|
Net income attributable to Kinder Morgan, Inc. (GAAP) |
$ |
2.7 |
Total Certain Items |
|
— |
DD&A and amortization of excess cost of equity investments |
|
2.4 |
Income tax expense |
|
0.8 |
Interest, net |
|
1.9 |
Amounts from joint ventures |
|
|
Unconsolidated JV DD&A |
|
0.3 |
Remove consolidated JV partners' DD&A |
|
— |
Unconsolidated JV income tax expense |
|
0.1 |
Adjusted EBITDA |
$ |
8.2 |
Notes |
|
(1) |
Includes non-cash pension expense, non-cash compensation associated with our restricted stock program and pension contributions. |
(2) |
Includes commodity price impact to Net income attributable to KMI based on a WTI Crude oil price of |
(3) |
Includes |
View source version on businesswire.com: https://www.businesswire.com/news/home/20240117208156/en/
Dave Conover
Media Relations
Newsroom@kindermorgan.com
Investor Relations
(800) 348-7320
km_ir@kindermorgan.com
Source: Kinder Morgan, Inc.
FAQ
What is the cash dividend approved for the fourth quarter of 2024?
How does KMI's net income for the fourth quarter of 2023 compare to the fourth quarter of 2022?
What is KMI's preliminary budget for 2024?